DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Pembina Pipeline Corporation (PBA)

Energy | Oil & Gas Midstream

Today's Price

$50.77

Today's Fair Value

$62.19 +22.49%

Margin of Safety

+18.36%

Projected Value (5Y)

$100.16 +97.28%

Dividends Paid (5Y)

$10.85

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.83% | CAGR (5y): 267.66%

Diluted Shares Growth Rate

Regression: 4.74% | CAGR (5y): 1.14%

Dividend Growth Rate

Regression: 2.19% | CAGR (5y): 0.81%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.99x)

Discount Rate